The WACC of Seven Principles AG (T3T1.DE) is 24.5%.
| Range | Selected | |
| Cost of equity | 5.80% - 9.00% | 7.40% |
| Tax rate | 23.70% - 38.20% | 30.95% |
| Cost of debt | 4.00% - 129.80% | 66.90% |
| WACC | 4.4% - 44.6% | 24.5% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.58 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 9.00% |
| Tax rate | 23.70% | 38.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 129.80% |
| After-tax WACC | 4.4% | 44.6% |
| Selected WACC | 24.5% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for T3T1.DE:
cost_of_equity (7.40%) = risk_free_rate (3.05%) + equity_risk_premium (5.60%) * adjusted_beta (0.58) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.